Stock 600406 NARI TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NARI Technology Co., Ltd.

Equities

600406

CNE000001G38

IT Services & Consulting

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
24.1 CNY -4.29% Intraday chart for NARI Technology Co., Ltd. -5.53% +7.97%
Apr. 25 NARI Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 25 NARI Technology Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 97,896 122,799 221,984 163,354 179,297 193,591 - -
Enterprise Value (EV) 1 91,686 113,049 210,828 149,926 163,106 172,202 169,320 168,084
P/E ratio 22.5 x 25.1 x 39.2 x 25.2 x 24.8 x 23 x 19.9 x 18.2 x
Yield 1.37% 1.58% 1.02% 1.6% 2.42% 1.9% 2.21% 3.46%
Capitalization / Revenue 3.02 x 3.19 x 5.23 x 3.49 x 3.48 x 3.34 x 2.85 x 2.67 x
EV / Revenue 2.83 x 2.94 x 4.97 x 3.2 x 3.16 x 2.97 x 2.49 x 2.32 x
EV / EBITDA 15.2 x 16.1 x 25.9 x 16.2 x 15.9 x 16.1 x 13.4 x 12.8 x
EV / FCF 52.1 x - 79.2 x 28 x 17.2 x 45.2 x 22.6 x 44.9 x
FCF Yield 1.92% - 1.26% 3.57% 5.82% 2.21% 4.43% 2.23%
Price to Book 3.21 x 3.6 x 5.84 x 3.85 x 3.8 x 3.71 x 3.25 x 3.4 x
Nbr of stocks (in thousands) 7,987,015 7,986,359 7,985,429 8,033,819 8,033,033 8,032,824 - -
Reference price 2 12.26 15.38 27.80 20.33 22.32 24.10 24.10 24.10
Announcement Date 4/29/20 4/22/21 4/28/22 4/27/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 32,424 38,502 42,411 46,829 51,573 58,005 67,981 72,430
EBITDA 1 6,041 7,009 8,136 9,230 10,242 10,725 12,598 13,109
EBIT 1 5,253 5,874 6,843 7,852 8,575 9,336 11,241 12,128
Operating Margin 16.2% 15.26% 16.14% 16.77% 16.63% 16.09% 16.54% 16.74%
Earnings before Tax (EBT) 1 5,280 5,934 6,866 7,885 8,600 10,096 11,798 12,699
Net income 1 4,343 4,852 5,642 6,446 7,184 8,399 9,715 10,608
Net margin 13.39% 12.6% 13.3% 13.77% 13.93% 14.48% 14.29% 14.65%
EPS 2 0.5440 0.6134 0.7083 0.8083 0.9000 1.048 1.212 1.321
Free Cash Flow 1 1,760 - 2,662 5,346 9,495 3,811 7,499 3,743
FCF margin 5.43% - 6.28% 11.42% 18.41% 6.57% 11.03% 5.17%
FCF Conversion (EBITDA) 29.13% - 32.71% 57.92% 92.7% 35.54% 59.53% 28.55%
FCF Conversion (Net income) 40.51% - 47.17% 82.94% 132.17% 45.37% 77.19% 35.28%
Dividend per Share 2 0.1678 0.2431 0.2847 0.3250 0.5400 0.4569 0.5316 0.8340
Announcement Date 4/29/20 4/22/21 4/28/22 4/27/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 19,179 - - 16,323 9,294 21,213 - 6,195 12,055 10,317 23,006 7,699 13,452 11,830 27,002 - -
EBITDA - - - - - - - - - - - - - - - - -
EBIT 2,892 - - - 1,898 3,286 - 627.2 2,421 2,040 3,486 - - - - - -
Operating Margin 15.08% - - - 20.43% 15.49% - 10.12% 20.08% 19.77% 15.15% - - - - - -
Earnings before Tax (EBT) 2,899 - - - - 3,286 - - 2,424 2,041 3,494 - - - - - -
Net income 2,450 379.1 - - - 2,791 4,336 525.7 1,974 1,661 3,023 - - - - - -
Net margin 12.77% - - - - 13.16% - 8.49% 16.37% 16.1% 13.14% - - - - - -
EPS 2 0.3125 0.0486 0.2083 - 0.1917 0.3500 - 0.0667 0.2433 0.2100 0.3800 0.0700 0.2800 0.2500 0.4300 - -
Dividend per Share 2 0.2847 - - - - 0.3250 - - - - - - - - 0.4353 - -
Announcement Date 4/28/22 4/28/22 8/30/22 8/30/22 10/28/22 4/27/23 4/27/23 4/27/23 8/30/23 10/30/23 4/25/24 4/25/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 6,210 9,750 11,156 13,428 16,192 21,389 24,271 25,507
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,760 - 2,662 5,346 9,495 3,811 7,499 3,743
ROE (net income / shareholders' equity) 14.8% 15.1% 15.7% 16.1% 16.1% 16.9% 17% 19%
ROA (Net income/ Total Assets) 7.91% 7.86% 8.14% 8.63% - 9.27% 9.32% 10%
Assets 1 54,885 61,693 69,347 74,699 - 90,649 104,291 105,564
Book Value Per Share 2 3.820 4.280 4.760 5.290 5.870 6.500 7.420 7.080
Cash Flow per Share 2 0.5900 0.7100 0.5800 1.090 1.420 1.320 1.480 -
Capex 1 2,925 3,462 2,009 3,414 1,949 2,672 3,375 5,300
Capex / Sales 9.02% 8.99% 4.74% 7.29% 3.78% 4.61% 4.96% 7.32%
Announcement Date 4/29/20 4/22/21 4/28/22 4/27/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NARI Technology Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
24.1 CNY
Average target price
27.14 CNY
Spread / Average Target
+12.63%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
NARI TECHNOLOGY CO., LTD. Stock NARI Technology Co., Ltd.
+7.97% 26.72B
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 600406 Stock
  4. Financials NARI Technology Co., Ltd.